Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.970
JPY
|
+0,36%
|
|
+3,14%
|
+1,91%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.804
|
75.206
|
65.659
|
53.019
|
50.309
|
65.158
|
-
|
-
|
Bedrijfswaarde
1 |
88.516
|
87.214
|
77.560
|
81.336
|
93.613
|
97.262
|
94.082
|
92.786
|
K/w-verhouding
|
14,3
x
|
14,5
x
|
12,5
x
|
27,1
x
|
51
x
|
12,3
x
|
15,3
x
|
14,6
x
|
Dividendrendement
|
2,18%
|
2,19%
|
2,51%
|
3,11%
|
1,31%
|
3,05%
|
3,05%
|
3,05%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,42
x
|
0,4
x
|
0,26
x
|
0,19
x
|
0,27
x
|
0,27
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,49
x
|
0,47
x
|
0,4
x
|
0,36
x
|
0,4
x
|
0,39
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
-
|
7,42
x
|
6,66
x
|
16,9
x
|
17
x
|
8,31
x
|
8,95
x
|
8,35
x
|
Bedrijfswaarde/FCF
|
11,2
x
|
8,39
x
|
205
x
|
-3,98
x
|
-6,81
x
|
7,4
x
|
18,4
x
|
28,6
x
|
FCF Yield
|
8,94%
|
11,9%
|
0,49%
|
-25,1%
|
-14,7%
|
13,5%
|
5,44%
|
3,49%
|
Price to Book
|
0,78
x
|
0,84
x
|
0,7
x
|
0,56
x
|
0,54
x
|
0,67
x
|
0,66
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
32.915
|
32.913
|
32.912
|
32.992
|
33.076
|
33.075
|
-
|
-
|
Referentieprijs
2 |
2.060
|
2.285
|
1.995
|
1.607
|
1.521
|
1.970
|
1.970
|
1.970
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
12-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
186.778
|
178.196
|
164.816
|
201.551
|
260.410
|
245.000
|
240.000
|
242.000
|
EBITDA
1 |
-
|
11.747
|
11.639
|
4.801
|
5.519
|
11.710
|
10.510
|
11.110
|
Bedrijfsresultaat (EBIT)
1 |
5.663
|
6.661
|
6.687
|
-21
|
734
|
7.500
|
6.000
|
6.300
|
Operationele Marge
|
3,03%
|
3,74%
|
4,06%
|
-0,01%
|
0,28%
|
3,06%
|
2,5%
|
2,6%
|
Resultaat voor belastingen (EBT)
1 |
6.215
|
7.524
|
8.186
|
2.632
|
1.756
|
7.500
|
6.000
|
6.300
|
Nettowinst (verlies)
1 |
4.749
|
5.203
|
5.253
|
1.953
|
986
|
5.300
|
4.250
|
4.450
|
Nettomarge
|
2,54%
|
2,92%
|
3,19%
|
0,97%
|
0,38%
|
2,16%
|
1,77%
|
1,84%
|
WPA
2 |
144,3
|
158,1
|
159,6
|
59,24
|
29,82
|
160,2
|
128,5
|
134,5
|
Free Cash Flow
1 |
7.916
|
10.395
|
378
|
-20.435
|
-13.748
|
13.135
|
5.115
|
3.240
|
FCF-marge
|
4,24%
|
5,83%
|
0,23%
|
-10,14%
|
-5,28%
|
5,36%
|
2,13%
|
1,34%
|
Kasstroomconversie (ebitda)
|
-
|
88,49%
|
3,25%
|
-
|
-
|
112,17%
|
48,67%
|
29,16%
|
Kasstroomconversie (nettowinst)
|
166,69%
|
199,79%
|
7,2%
|
-
|
-
|
247,83%
|
120,35%
|
72,81%
|
Dividend per aandeel
2 |
45,00
|
50,00
|
50,00
|
50,00
|
20,00
|
60,00
|
60,00
|
60,00
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
12-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
90.520
|
78.321
|
47.893
|
94.059
|
54.511
|
52.981
|
60.017
|
62.948
|
122.965
|
71.715
|
65.730
|
63.584
|
61.086
|
124.670
|
63.423
|
57.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.184
|
2.794
|
267
|
57
|
135
|
-213
|
711
|
-861
|
-150
|
-203
|
1.087
|
2.355
|
2.584
|
4.939
|
1.209
|
500
|
Operationele Marge
|
4,62%
|
3,57%
|
0,56%
|
0,06%
|
0,25%
|
-0,4%
|
1,18%
|
-1,37%
|
-0,12%
|
-0,28%
|
1,65%
|
3,7%
|
4,23%
|
3,96%
|
1,91%
|
0,87%
|
Resultaat voor belastingen (EBT)
1 |
4.735
|
3.053
|
-
|
1.037
|
1.123
|
-
|
762
|
-987
|
-225
|
533
|
-
|
2.310
|
2.663
|
4.973
|
2.455
|
500
|
Nettowinst (verlies)
1 |
3.234
|
2.122
|
-24
|
768
|
778
|
407
|
533
|
-697
|
-164
|
475
|
675
|
1.609
|
1.815
|
3.424
|
1.898
|
400
|
Nettomarge
|
3,57%
|
2,71%
|
-0,05%
|
0,82%
|
1,43%
|
0,77%
|
0,89%
|
-1,11%
|
-0,13%
|
0,66%
|
1,03%
|
2,53%
|
2,97%
|
2,75%
|
2,99%
|
0,69%
|
WPA
|
98,26
|
64,48
|
-
|
23,31
|
23,60
|
-
|
16,12
|
-
|
-4,980
|
14,39
|
-
|
48,65
|
-
|
103,5
|
57,37
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
25,00
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
Datum van publicatie
|
05-11-19
|
04-11-20
|
04-11-21
|
04-11-21
|
03-02-22
|
12-05-22
|
05-08-22
|
08-11-22
|
08-11-22
|
03-02-23
|
11-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.712
|
12.008
|
11.901
|
28.317
|
43.304
|
32.104
|
28.924
|
27.628
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,022
x
|
1,023
x
|
5,898
x
|
7,846
x
|
2,742
x
|
2,752
x
|
2,487
x
|
Free Cash Flow
1 |
7.916
|
10.395
|
378
|
-20.435
|
-13.748
|
13.135
|
5.115
|
3.240
|
ROE (netto-inkomsten/eigen vermogen)
|
5,6%
|
5,9%
|
5,7%
|
2,1%
|
1%
|
5,5%
|
4,3%
|
4,4%
|
ROA (netto-inkomsten/totale activa)
|
4,18%
|
4,95%
|
4,85%
|
0,37%
|
0,84%
|
4,3%
|
3,5%
|
3,6%
|
Totale activa
1 |
113.595
|
105.182
|
108.298
|
521.356
|
116.837
|
123.256
|
121.429
|
123.611
|
Nettoactief per aandeel
2 |
2.638
|
2.714
|
2.859
|
2.846
|
2.837
|
2.938
|
3.006
|
3.081
|
Cashflow per aandeel
|
295,0
|
313,0
|
310,0
|
205,0
|
174,0
|
-
|
-
|
-
|
Capex
1 |
5.159
|
4.252
|
3.892
|
5.129
|
5.060
|
5.300
|
5.000
|
4.800
|
Capex/omzet
|
2,76%
|
2,39%
|
2,36%
|
2,54%
|
1,94%
|
2,16%
|
2,08%
|
1,98%
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
12-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.970
JPY Gemiddelde koersdoel
1.900
JPY Spread / Gemiddelde doel -3,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,91% | 414 mln. | | +24,91% | 6,65 mld. | | -0,67% | 6,43 mld. | | +3,05% | 5,27 mld. | | +3,85% | 2,51 mld. | | +39,89% | 2,17 mld. | | -2,10% | 1,6 mld. | | +17,72% | 1,04 mld. | | +22,31% | 942 mln. | | -7,83% | 768 mln. |
Zetmeel, plantaardig vet en olieproductie
|